Property Info
- MLS O6309094
- Unit No 323
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1070
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.5 | Gross Yield8.1% | Annual Rent$24,000.00 | Property Taxes$4,392.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,392.77 | $21,963.85 | $43,927.70 | |||
| Net Cash Flow | $19,607.23 | $98,036.15 | $196,072.30 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |